[CDB] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
26-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 83.34%
YoY- 41.47%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 3,582,790 3,185,965 2,685,767 2,056,648 1,627,365 1,227,203 919,840 25.40%
PBT 1,165,079 1,058,716 793,184 442,917 312,274 120,105 111,606 47.78%
Tax -306,605 -289,117 -227,086 -128,570 -90,067 -33,946 -33,600 44.50%
NP 858,474 769,599 566,098 314,347 222,207 86,159 78,006 49.08%
-
NP to SH 858,474 769,599 566,098 314,347 222,207 86,159 78,006 49.08%
-
Tax Rate 26.32% 27.31% 28.63% 29.03% 28.84% 28.26% 30.11% -
Total Cost 2,724,316 2,416,366 2,119,669 1,742,301 1,405,158 1,141,044 841,834 21.59%
-
Net Worth 2,186,318 1,830,235 1,964,472 2,055,634 1,621,510 1,318,607 1,245,095 9.82%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 1,032,003 1,263,912 401,142 - - - - -
Div Payout % 120.21% 164.23% 70.86% - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 2,186,318 1,830,235 1,964,472 2,055,634 1,621,510 1,318,607 1,245,095 9.82%
NOSH 764,446 750,096 749,798 750,231 750,699 749,208 750,057 0.31%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 23.96% 24.16% 21.08% 15.28% 13.65% 7.02% 8.48% -
ROE 39.27% 42.05% 28.82% 15.29% 13.70% 6.53% 6.27% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 468.68 424.74 358.20 274.14 216.78 163.80 122.64 25.01%
EPS 112.30 102.60 75.50 41.90 29.60 11.50 10.40 48.61%
DPS 135.00 168.50 53.50 0.00 0.00 0.00 0.00 -
NAPS 2.86 2.44 2.62 2.74 2.16 1.76 1.66 9.48%
Adjusted Per Share Value based on latest NOSH - 748,120
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 30.54 27.16 22.89 17.53 13.87 10.46 7.84 25.41%
EPS 7.32 6.56 4.83 2.68 1.89 0.73 0.66 49.28%
DPS 8.80 10.77 3.42 0.00 0.00 0.00 0.00 -
NAPS 0.1864 0.156 0.1675 0.1752 0.1382 0.1124 0.1061 9.83%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 2.24 21.50 12.50 5.80 4.72 3.72 0.00 -
P/RPS 0.48 5.06 3.49 2.12 2.18 2.27 0.00 -
P/EPS 1.99 20.96 16.56 13.84 15.95 32.35 0.00 -
EY 50.13 4.77 6.04 7.22 6.27 3.09 0.00 -
DY 60.27 7.84 4.28 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 8.81 4.77 2.12 2.19 2.11 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/10/08 19/10/07 20/10/06 26/10/05 26/10/04 29/10/03 29/10/02 -
Price 2.22 23.00 12.30 6.20 4.68 3.80 0.00 -
P/RPS 0.47 5.42 3.43 2.26 2.16 2.32 0.00 -
P/EPS 1.98 22.42 16.29 14.80 15.81 33.04 0.00 -
EY 50.59 4.46 6.14 6.76 6.32 3.03 0.00 -
DY 60.81 7.33 4.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 9.43 4.69 2.26 2.17 2.16 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment